2015 Olive Rd Augusta, Georgia
2 bed • 1 bath • 6 guests
Purchase Price
Est. $538/mo
$31,692
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $173
- Occupancy
- 50%
$5k
$55k
$105k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,402
Profit
Revenue
$31,692
Operating Expenses
$21,128
Operating Income
$10,564
Mortgage & Taxes
$8,162
Profit (Cash Flow)
$2,402
$38,038
Cash Investment
Down Payment
$24,200
Renos & Furnishing
$10,208
Closing Costs
$3,630
Total
$38,038
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.31%
Cap Rate
8.73%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$5,743
Deductible property tax
$1,198
Estimated gross deduction
$36,933
Your income tax rate
Estimated tax savings
$11,080
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...